Biggest changeFollowing is the gap analysis as of December 31: 2024 0-90 Days 91-180 Days 181-365 Days Cumulative 0-365 Days Over 1 Year Through 5 Years Over 5 Years (dollars in thousands) Loans and leases $ 3,668,849 $ 423,523 $ 738,672 $ 4,831,044 $ 3,212,002 $ 851,465 Investments 57,039 50,445 119,475 226,959 675,061 771,365 Other interest-earning assets 27,160 — — 27,160 — 1,198 Total interest-sensitive assets (ISA) 3,753,048 473,968 858,147 5,085,163 3,887,063 1,624,028 Certificates of deposit 681,794 410,573 552,392 1,644,759 104,383 1,218 Other deposits 5,677,938 — — 5,677,938 — — Borrowings 159,245 211 423 159,879 179,508 — Total interest-sensitive liabilities (ISL) 6,518,977 410,784 552,815 7,482,576 283,891 1,218 Gap $ (2,765,929) $ 63,184 $ 305,332 $ (2,397,413) $ 3,603,172 $ 1,622,810 ISA/ISL 0.58 1.15 1.55 0.68 13.69 1,333.36 Gap/Total assets 23.88 % 0.55 % 2.64 % 20.69 % 31.10 % 14.01 % 51 Table of Contents 2023 0-90 Days 91-180 Days 181-365 Days Cumulative 0-365 Days Over 1 Year Through 5 Years Over 5 Years (dollars in thousands) Loans and leases $ 3,619,166 $ 446,373 $ 756,190 $ 4,821,729 $ 3,137,007 $ 945,896 Investments 72,358 44,567 97,544 214,469 606,670 733,418 Other interest-earning assets 20,440 — — 20,440 1,117 — Total interest-sensitive assets (ISA) 3,711,964 490,940 853,734 5,056,638 3,744,794 1,679,314 Certificates of deposit 271,662 210,793 569,507 1,051,962 235,562 974 Other deposits 5,515,919 — — 5,515,919 — — Borrowings 726,850 207 415 727,472 53,069 224 Total interest-sensitive liabilities (ISL) 6,514,431 211,000 569,922 7,295,353 288,631 1,198 Gap $ (2,802,467) $ 279,940 $ 283,812 $ (2,238,715) $ 3,456,163 $ 1,678,116 ISA/ISL 0.57 2.33 1.50 0.69 12.97 1,401.76 Gap/Total assets 24.46 % 2.44 % 2.48 % 19.54 % 30.16 % 14.64 % Gap analysis has limitations due to the static nature of the model, which holds volumes and consumer behaviors constant in all economic and interest rate scenarios.
Biggest changeThe level of First Commonwealth's ratio is largely driven by the modeling of interest-bearing non-maturity deposits, which are included in the analysis as repricing within one year. 52 Table of Contents Following is the gap analysis as of December 31: 2025 0-90 Days 91-180 Days 181-365 Days Cumulative 0-365 Days Over 1 Year Through 5 Years Over 5 Years (dollars in thousands) Loans and leases $ 3,962,518 $ 534,440 $ 846,281 $ 5,343,239 $ 3,308,592 $ 724,461 Investments 83,620 64,581 134,135 282,336 676,118 657,200 Other interest-earning assets 75,812 — — 75,812 — 1,270 Total interest-sensitive assets (ISA) 4,121,950 599,021 980,416 5,701,387 3,984,710 1,382,931 Certificates of deposit 770,770 629,285 367,335 1,767,390 72,102 916 Other deposits 6,037,275 — — 6,037,275 — — Borrowings 227,167 215 127,431 354,813 51,693 — Total interest-sensitive liabilities (ISL) 7,035,212 629,500 494,766 8,159,478 123,795 916 Gap $ (2,913,262) $ (30,479) $ 485,650 $ (2,458,091) $ 3,860,915 $ 1,382,015 ISA/ISL 0.59 0.95 1.98 0.70 32.19 1,509.75 Gap/Total assets 23.60 % 0.25 % 3.93 % 19.91 % 31.28 % 11.20 % 2024 0-90 Days 91-180 Days 181-365 Days Cumulative 0-365 Days Over 1 Year Through 5 Years Over 5 Years (dollars in thousands) Loans and leases $ 3,668,849 $ 423,523 $ 738,672 $ 4,831,044 $ 3,212,002 $ 851,465 Investments 57,039 50,445 119,475 226,959 675,061 771,365 Other interest-earning assets 27,160 — — 27,160 — 1,198 Total interest-sensitive assets (ISA) 3,753,048 473,968 858,147 5,085,163 3,887,063 1,624,028 Certificates of deposit 681,794 410,573 552,392 1,644,759 104,383 1,218 Other deposits 5,677,938 — — 5,677,938 — — Borrowings 159,245 211 423 159,879 179,508 — Total interest-sensitive liabilities (ISL) 6,518,977 410,784 552,815 7,482,576 283,891 1,218 Gap $ (2,765,929) $ 63,184 $ 305,332 $ (2,397,413) $ 3,603,172 $ 1,622,810 ISA/ISL 0.58 1.15 1.55 0.68 13.69 1,333.36 Gap/Total assets 23.88 % 0.55 % 2.64 % 20.69 % 31.10 % 14.01 % Gap analysis has limitations due to the static nature of the model, which holds volumes and consumer behaviors constant in all economic and interest rate scenarios.
Commercial banking services include commercial lending and leasing, small and high-volume business checking accounts, on-line account management services, ACH origination, payroll direct deposit, commercial cash management services and repurchase agreements. We also provide a variety of trust and asset management services and a full complement of auto, home and business insurance as well as term life insurance.
Commercial banking services include commercial lending and leasing, small and high-volume business checking accounts, on-line account management services, ACH origination, payroll direct deposit, commercial cash management services and repurchase agreements. We also provide trust and asset management services and a full complement of auto, home and business insurance as well as term life insurance.
In order to identify and manage credit risk, segment and concentration limits are established and approved by our Board of Directors’ Risk Committee in order to maintain alignment with our credit isk appetite, loan strategic plan, loan policy and underwriting guidelines. In addition, our Credit Department completes industry studies to identify potential risk in the portfolio.
In order to identify and manage credit risk, segment and concentration limits are established and approved by our Board of Directors’ Risk Committee in order to maintain alignment with our credit risk appetite, loan strategic plan, loan policy and underwriting guidelines. In addition, our Credit Department completes industry studies to identify potential risk in the portfolio.
Management evaluates the appropriateness of the allowance at least quarterly, and in doing so relies on various factors including, but not limited to, assessment of historical loss experience, contractual payment schedules, prepayment estimates, calculated probability of default and loss given default estimates and forecasts of certain macroeconomic variables, such as unemployment, gross domestic product, housing price index as well as other macroeconomic variables.
Management evaluates the appropriateness of the allowance at least quarterly, and in doing so relies on various factors including, but not limited to, assessment of historical loss experience, contractual payment schedules, prepayment estimates, calculated probability of default and loss given default estimates and forecasts of certain macroeconomic variables, such as unemployment, gross domestic product, housing price index, business bankruptcies as well as other macroeconomic variables.
This decrease can be attributed to a $6.8 million decline in card-related interchange income resulting from the Company being subject to the Durbin Amendment to the Dodd-Frank Act beginning July 1, 2024. The Durbin Amendment is now applicable to the Company because its total assets exceeded $10.0 billion as of December 31, 2023.
This decrease can be attributed to a $6.3 million decline in card-related interchange income resulting from the Company being subject to the Durbin Amendment to the Dodd-Frank Act beginning July 1, 2024. The Durbin Amendment is now applicable to the Company because its total assets exceeded $10.0 billion as of December 31, 2023.
Management's sensitivity analysis of the allowance identified that the model has the highest degree of sensitivity around values used in the economic forecast, specifically national unemployment and gross domestic product. Additionally, there is also a high degree of sensitivity related to estimated prepayment speeds as it is a major driver for the life of loan expectations.
Management's sensitivity analysis of the allowance identified that the model has the highest degree of sensitivity around values used in the economic forecast, specifically national unemployment, gross domestic product and business bankruptcies. Additionally, there is also a high degree of sensitivity related to estimated prepayment speeds, as it is a major driver for the life of loan expectations.
For a description of the methodology used to calculate the allowance for credit losses, please refer to “Critical Accounting Policies and Significant Accounting Estimates—Allowance for Credit Losses.” 46 Table of Contents Investment Portfolio Marketable securities that we hold in our investment portfolio, which are classified as “securities available for sale,” act as a source of liquidity.
For a description of the methodology used to calculate the allowance for credit losses, please refer to “Critical Accounting Policies and Significant Accounting Estimates—Allowance for Credit Losses.” 47 Table of Contents Investment Portfolio Marketable securities that we hold in our investment portfolio, which are classified as “securities available for sale,” act as a source of liquidity.
We also generate revenue through fees earned on various services and products that we offer to our customers and, less frequently, through sales of assets, such as loans, investments or properties. These revenue sources are offset by provisions for credit losses on loans, operating expenses and income taxes.
We also generate revenue through fees earned on various services and products that we offer to our customers and through sales of assets, such as loans, investments or properties. These revenue sources are offset by provisions for credit losses on loans, operating expenses and income taxes.
For additional information related to these segments, including credit quality, see Note 9 "Loans and Leases and Allowance for Credit Losses" of the Consolidated Financial Statements. 44 Table of Contents Nonperforming Loans Nonperforming loans include nonaccrual loans and restructured loans. Nonaccrual loans represent loans on which interest accruals have been discontinued.
For additional information related to these segments, including credit quality, see Note 9 "Loans and Leases and Allowance for Credit Losses" of the Consolidated Financial Statements. 45 Table of Contents Nonperforming Loans Nonperforming loans include nonaccrual loans and restructured loans. Nonaccrual loans represent loans on which interest accruals have been discontinued.
In addition, see Note 10 “Commitments and Letters of Credit” for detail related to our off-balance sheet commitments to extend credit, financial standby letters of credit, performance standby letters of credit and commercial letters of credit as of December 31, 2024.
In addition, see Note 10 “Commitments and Letters of Credit” for detail related to our off-balance sheet commitments to extend credit, financial standby letters of credit, performance standby letters of credit and commercial letters of credit as of December 31, 2025.
ITEM 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations The following discussion and analysis represents an overview of the financial condition and the results of operations of First Commonwealth and its subsidiaries, as of and for the years ended December 31, 2024, and 2023.
ITEM 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations The following discussion and analysis represents an overview of the financial condition and the results of operations of First Commonwealth and its subsidiaries, as of and for the years ended December 31, 2025, and 2024.
Commercial real estate comprises 35% of our total loan portfolio. Commercial real estate loans are collateralized by real estate properties including, but not limited to, multifamily properties, office, retail, hotels and student housing.
Commercial real estate comprises 33% of our total loan portfolio. Commercial real estate loans are collateralized by real estate properties including, but not limited to, multifamily properties, office, retail, hotels and student housing.
The following gap analysis compares the difference between the amount of interest-earning assets and interest-bearing liabilities subject to repricing over a period of time. The ratio of rate sensitive assets to rate sensitive liabilities repricing within a one-year period was 0.68 and 0.69 at December 31, 2024 and 2023, respectively.
The following gap analysis compares the difference between the amount of interest-earning assets and interest-bearing liabilities subject to repricing over a period of time. The ratio of rate sensitive assets to rate sensitive liabilities repricing within a one-year period was 0.70 and 0.68 at December 31, 2025 and 2024, respectively.
Additionally for loans with exposure over $1.0 million, the office portfolio has an average loan to value of 61.0% compared to internal guidelines of 60-75% depending on property class. Our current measure is based off of the most recent appraisal on file, the majority of which are from origination.
Additionally, for loans with exposure over $1.0 million, the office portfolio has a weighted average loan to value of 54% compared to internal guidelines of 60-75% depending on property class. Our current measure is based off of the most recent appraisal on file, the majority of which are from origination.
In the second quarter of 2024, after considering the current environment and potential risks related to the office portfolio, the segment limit for the office portfolio was decreased from 65% to 50%, with the actual segment concentration at 40% as of December 31, 2024.
In the second quarter of 2024, after considering the current environment and potential risks related to the office portfolio, the segment limit for the office portfolio was decreased from 65% to 50%, with the actual segment concentration at 32.4% as of December 31, 2025.
On an annual basis, the Credit Department also reviews the commercial real estate portfolio as a whole, along with underwriting practices and loan level stress testing procedures, to enhance risk management practices and monitor commercial real estate concentrations.
On an annual basis, the Credit Department also reviews the commercial real estate portfolio as a whole, along with underwriting practices and loan level stress testing procedures, to enhance risk management practices and monitor commercial real estate 54 Table of Contents concentrations.
For example, the results in a declining rate scenario could be affected by the model's use of an assumed interest rate floor of zero. For the years 2024 and 2023, the cost of our interest-bearing liabilities averaged 2.83% and 2.03%, respectively, and the yield on our average interest-earning assets, on a fully taxable equivalent basis, averaged 5.62% and 5.23%, respectively.
For example, the results in a declining rate scenario could be affected by the model's use of an assumed interest rate floor of zero. For the years 2025 and 2024, the cost of our interest-bearing liabilities averaged 2.55% and 2.83%, respectively, and the yield on our average interest-earning assets, on a fully taxable equivalent basis, averaged 5.70% and 5.62%, respectively.
Also contributing to the increase in yield on interest-earning assets was th e yield on the investment portfolio, which increased by 90 basis points compared to the prior year, primarily as new volume rates were higher than the portfolio yield. The average investment portfolio balance increased $276.0 million as growth in average deposits exceeded the funding needs for loan growth.
Also contributing to the increase in yield on interest-earning assets was th e yield on the investment portfolio, which increased by 32 basis points compared to the prior year, primarily as new volume rates were higher than the portfolio yield. The average investment portfolio balance increased $60.4 million as growth in average deposits exceeded the funding needs for loan growth.
The allowance for credit losses increased $1.2 million from December 31, 2023 to December 31, 2024. The allowance for credit losses as a percentage of end-of-period loans and leases outstanding was 1.32% and 1.31% at December 31, 2024 and 2023, respectively. The allowance for credit losses includes both a general reserve for performing loans and reserves for individually analyzed loans.
The allowance for credit losses increased $6.9 million from December 31, 2024 to December 31, 2025. The allowance for credit losses as a percentage of end-of-period loans and leases outstanding was 1.32% at both December 31, 2025 and 2024, respectively. The allowance for credit losses includes both a general reserve for performing loans and reserves for individually analyzed loans.
Additional detail on credit risk is included in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” under “Provision for Credit Losses,” “Allowance for Credit Losses" and "Credit Risk.” Provision for credit losses on loans and leases as a percentage of net charge-offs increased to 103.8% for the year ended December 31, 2024 from 23.6% for the year ended December 31, 2023.
Additional detail on credit risk is included in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” under “Provision for Credit Losses,” “Allowance for Credit Losses" and "Credit Risk.” Provision for credit losses on loans and leases as a percentage of net charge-offs decreased to 99.7% for the year ended December 31, 2025 from 103.8% for the year ended December 31, 2024.
Higher levels of interest-earning assets resulted in an increase of $22.8 million in interest income, and changes in the volume and mix of interest-bearing liabilities increased interest expense by $21.3 million, primarily due to growth in time and savings deposits.
Higher levels of interest-earning assets resulted in an increase of $23.8 million in interest income, and changes in the volume and mix of interest-bearing liabilities increased interest expense by $5.4 million, primarily due to growth in time and savings deposits.
The allowance for credit losses as a percentage of nonperforming loans was 193.5% and 298.2% at December 31, 2024 and 2023, respectively. The allowance for credit losses represents management’s estimate of expected losses in the loan portfolio at a specific point in time.
The allowance for credit losses as a percentage of nonperforming loans was 137.1% and 193.5% at December 31, 2025 and 2024, respectively. The allowance for credit losses represents management’s estimate of expected losses in the loan portfolio at a specific point in time.
However, we do not anticipate liquidating the investments prior to maturity. Following is a detailed schedule of the amortized cost of securities available for sale as of December 31: 2024 2023 2022 (dollars in thousands) Obligations of U.S. Government Agencies: Mortgage-Backed Securities—Residential $ 3,096 $ 3,565 $ 4,127 Mortgage-Backed Securities—Commercial 779,232 512,979 324,306 Obligations of U.S.
However, we do not anticipate liquidating the investments prior to maturity. Following is a detailed schedule of the amortized cost of securities available for sale as of December 31: 2025 2024 2023 (dollars in thousands) Obligations of U.S. Government Agencies: Mortgage-Backed Securities—Residential $ 2,638 $ 3,096 $ 3,565 Mortgage-Backed Securities—Commercial 701,572 779,232 512,979 Obligations of U.S.
The level of deposits during any period is sometimes influenced by factors outside of management’s control, such as the level of short-term and long-term market interest rates and yields offered on competing investments, such as money market mutual funds. Deposits increased $485.7 million during 2024, and comprised 95% and 91% of total liabilities at December 31, 2024 and 2023, respectively.
The level of deposits during any period is sometimes influenced by factors outside of management’s control, such as the level of short-term and long-term market interest rates and yields offered on competing investments, such as money market mutual funds. Deposits increased $573.0 million during 2025, and comprised 95% of total liabilities at both December 31, 2025 and 2024.
Allowance for Credit Losses Following is a summary of the allocation of the allowance for credit losses at December 31: 2024 2023 2022 2021 2020 Allowance Amount % (a) Allowance Amount % (a) Allowance Amount % (a) Allowance Amount % (a) Allowance Amount % (a) (dollars in thousands) Commercial, financial, agricultural and other $ 29,131 19 % $ 27,996 17 % $ 22,650 16 % $ 18,093 17 % $ 17,187 23 % Real estate construction 6,030 5 7,418 7 8,822 7 4,220 7 7,966 6 Residential real estate 22,396 26 23,901 27 21,412 29 12,625 28 14,358 26 Commercial real estate 40,232 35 37,071 34 28,804 31 33,376 33 41,953 33 Loans to individuals 21,117 15 21,332 15 21,218 17 24,208 15 19,845 12 Total $ 118,906 $ 117,718 $ 102,906 $ 92,522 $ 101,309 Allowance for credit losses as percentage of end-of-period loans and leases outstanding 1.32 % 1.31 % 1.35 % 1.35 % 1.50 % (a) Represents the ratio of loans in each category to total loans.
Allowance for Credit Losses Following is a summary of the allocation of the allowance for credit losses at December 31: 2025 2024 2023 2022 2021 Allowance Amount % (a) Allowance Amount % (a) Allowance Amount % (a) Allowance Amount % (a) Allowance Amount % (a) (dollars in thousands) Commercial, financial, agricultural and other $ 38,149 22 % $ 29,131 19 % $ 27,996 17 % $ 22,650 16 % $ 18,093 17 % Real estate construction 7,808 5 6,030 5 7,418 7 8,822 7 4,220 7 Residential real estate 21,629 25 22,396 26 23,901 27 21,412 29 12,625 28 Commercial real estate 40,271 33 40,232 35 37,071 34 28,804 31 33,376 33 Loans to individuals 17,911 15 21,117 15 21,332 15 21,218 17 24,208 15 Total $ 125,768 $ 118,906 $ 117,718 $ 102,906 $ 92,522 Allowance for credit losses as percentage of end-of-period loans and leases outstanding 1.32 % 1.32 % 1.31 % 1.35 % 1.35 % (a) Represents the ratio of loans in each category to total loans.
For the year ended December 31, 2023, $9.1 million in accretion of purchase accounting marks benefited the yield on interest-earning assets by nine basis points. As of December 31, 2024, 51% of our loan portfolio had variable or adjustable interest rates and 49% had fixed interest rates.
For the year ended December 31, 2024, $7.5 million in accretion of purchase accounting marks benefited the yield on interest-earning assets by seven basis points. As of December 31, 2025, 49% of our loan portfolio had variable or adjustable interest rates and 51% had fixed interest rates.
Net interest income was negatively impacted by a decrease of $147.3 million in average net free funds at December 31, 2024 as compared to December 31, 2023. Average net free funds are the excess of noninterest-bearing demand deposits, other noninterest-bearing liabilities and shareholders’ equity over noninterest-earning assets.
Net interest income was positively impacted by a decrease of $136.8 million in average net free funds at December 31, 2025 as compared to December 31, 2024. Average net free funds are the excess of noninterest-bearing demand deposits, other noninterest-bearing liabilities and shareholders’ equity over noninterest-earning assets.
The sensitivity of estimated prepayment speeds had the largest impact on the residential first lien loan pool. 32 Table of Contents Selected Financial Information The following table provides selected financial information for the periods ended December 31, 2024 2023 2022 2021 2020 (dollars in thousands, except share data) Interest income $ 600,463 $ 529,998 $ 329,953 $ 293,838 $ 301,209 Interest expense 221,571 144,322 17,732 15,297 32,938 Net interest income 378,892 385,676 312,221 278,541 268,271 Provision for credit losses 29,170 14,813 21,106 (1,376) 56,718 Net interest income after provision for credit losses 349,722 370,863 291,115 279,917 211,553 Net securities gains (losses) (5,446) (103) 2 16 70 Other income 104,677 96,712 98,706 106,741 94,406 Other expenses 270,745 269,917 229,638 213,857 215,826 Income before income taxes 178,208 197,555 160,185 172,817 90,203 Income tax provision 35,636 40,492 32,004 34,560 16,756 Net Income $ 142,572 $ 157,063 $ 128,181 $ 138,257 $ 73,447 Per Share Data—Basic Net Income $ 1.40 $ 1.55 $ 1.37 $ 1.45 $ 0.75 Dividends declared $ 0.515 $ 0.495 $ 0.475 $ 0.455 $ 0.440 Average shares outstanding 101,913,111 101,556,427 93,612,043 95,583,890 97,499,586 Per Share Data—Diluted Net Income $ 1.39 $ 1.54 $ 1.37 $ 1.44 $ 0.75 Average shares outstanding 102,205,497 101,822,201 93,887,447 95,840,285 97,758,965 At End of Period Total assets $ 11,584,936 $ 11,459,488 $ 9,805,666 $ 9,545,093 $ 9,068,104 Investment securities 1,584,216 1,490,866 1,250,237 1,595,529 1,205,294 Loans and leases, net of unearned income 8,983,754 8,968,761 7,642,143 6,839,230 6,761,183 Allowance for credit losses 118,906 117,718 102,906 92,522 101,309 Deposits 9,678,019 9,192,309 8,005,469 7,982,498 7,438,666 Short-term borrowings 80,139 597,835 372,694 138,315 117,373 Subordinated debentures 128,305 177,741 170,937 170,775 170,612 Other long-term debt 130,353 4,122 4,862 5,573 56,258 Shareholders’ equity 1,405,165 1,314,274 1,052,074 1,109,372 1,068,617 Key Ratios Return on average assets 1.22 % 1.42 % 1.34 % 1.47 % 0.82 % Return on average equity 10.44 12.80 11.99 12.55 6.82 Net loans to deposits ratio 91.60 96.29 94.18 84.52 89.53 Dividends per share as a percent of net income per share 36.79 31.94 34.67 31.38 58.67 Average equity to average assets ratio 11.72 11.06 11.16 11.72 12.00 Results of Operations—2024 Compared to 2023 Net Income Net income for 2024 was $142.6 million, or $1.39 per diluted share, as compared to net income of $157.1 million, or $1.54 per diluted share in 2023.
The sensitivity of estimated prepayment speeds had the largest impact on the residential first lien loan pool. 33 Table of Contents Selected Financial Information The following table provides selected financial information for the periods ended December 31, 2025 2024 2023 2022 2021 (dollars in thousands, except share data) Interest income $ 632,688 $ 600,463 $ 529,998 $ 329,953 $ 293,838 Interest expense 206,601 221,571 144,322 17,732 15,297 Net interest income 426,087 378,892 385,676 312,221 278,541 Provision for credit losses 36,725 29,170 14,813 21,106 (1,376) Net interest income after provision for credit losses 389,362 349,722 370,863 291,115 279,917 Net securities gains (losses) (4,348) (5,446) (103) 2 16 Other income 101,172 104,677 96,712 98,706 106,741 Other expenses 294,828 270,745 269,917 229,638 213,857 Income before income taxes 191,358 178,208 197,555 160,185 172,817 Income tax provision 39,056 35,636 40,492 32,004 34,560 Net Income $ 152,302 $ 142,572 $ 157,063 $ 128,181 $ 138,257 Per Share Data—Basic Net Income $ 1.48 $ 1.40 $ 1.55 $ 1.37 $ 1.45 Dividends declared $ 0.535 $ 0.515 $ 0.495 $ 0.475 $ 0.455 Average shares outstanding 103,220,081 101,913,111 101,556,427 93,612,043 95,583,890 Per Share Data—Diluted Net Income $ 1.47 $ 1.39 $ 1.54 $ 1.37 $ 1.44 Average shares outstanding 103,524,130 102,205,497 101,822,201 93,887,447 95,840,285 At End of Period Total assets $ 12,343,036 $ 11,584,936 $ 11,459,488 $ 9,805,666 $ 9,545,093 Investment securities 1,571,911 1,584,216 1,490,866 1,250,237 1,595,529 Loans and leases, net of unearned income 9,508,039 8,983,754 8,968,761 7,642,143 6,839,230 Allowance for credit losses 125,768 118,906 117,718 102,906 92,522 Deposits 10,250,969 9,678,019 9,192,309 8,005,469 7,982,498 Short-term borrowings 147,966 80,139 597,835 372,694 138,315 Subordinated debentures 128,466 128,305 177,741 170,937 170,775 Other long-term debt 129,555 130,353 4,122 4,862 5,573 Shareholders’ equity 1,554,376 1,405,165 1,314,274 1,052,074 1,109,372 Key Ratios Return on average assets 1.26 % 1.22 % 1.42 % 1.34 % 1.47 % Return on average equity 10.15 10.44 12.80 11.99 12.55 Net loans to deposits ratio 91.53 91.60 96.29 94.18 84.52 Dividends per share as a percent of net income per share 36.15 36.79 31.94 34.67 31.38 Average equity to average assets ratio 12.45 11.72 11.06 11.16 11.72 Results of Operations—2025 Compared to 2024 Net Income Net income for 2025 was $152.3 million, or $1.47 per diluted share, as compared to net income of $142.6 million, or $1.39 per diluted share in 2024.
As of December 31, 2024, a reserve for expected credit losses of $4.1 million was recorded for unused commitments and letters of credit. 49 Table of Contents Liquidity Liquidity refers to our ability to meet the cash flow requirements of depositors and borrowers, as well as our operating cash needs, with cost-effective funding.
As of December 31, 2025, a reserve for expected credit losses of $8.2 million was recorded for unused commitments and letters of credit. Liquidity Liquidity refers to our ability to meet the cash flow requirements of depositors and borrowers, as well as our operating cash needs, with cost-effective funding.
Additionally, for the year ended December 31, 2024 seven basis points of the yield on interest-earning assets can be attributed to the recognition of $7.5 million in accretion of purchase accounting marks, primarily from the Centric acquisition.
Additionally, for the year ended December 31, 2025, seven basis points of the yield on interest-earning assets can be attributed to the recognition of $7.4 million in accretion of purchase accounting marks, primarily from the Centric and Center acquisitions.
The following is a comparison of nonperforming assets and the effects on interest due to nonaccrual loans for the period ended December 31: 2024 2023 2022 2021 2020 (dollars in thousands) Nonperforming Loans: Loans on nonaccrual basis $ 61,456 $ 39,472 $ 20,193 $ 34,926 $ 30,801 Loans held for sale on nonaccrual basis — — — — 13 Troubled debt restructured loans on nonaccrual basis — — 8,852 13,134 14,740 Troubled debt restructured loans on accrual basis — — 6,442 7,120 8,512 Total nonperforming loans $ 61,456 $ 39,472 $ 35,487 $ 55,180 $ 54,066 Loans and leases past due in excess of 90 days and still accruing $ 2,064 $ 9,436 $ 1,991 $ 1,606 $ 1,523 Other real estate owned $ 895 $ 422 $ 534 $ 642 $ 1,215 Loans and leases outstanding at end of period $ 8,983,754 $ 8,968,761 $ 7,642,143 $ 6,839,230 $ 6,761,183 Average loans and leases outstanding $ 9,013,742 $ 8,714,770 $ 7,172,624 $ 6,777,192 $ 6,737,339 Nonperforming loans as a percentage of total loans and leases 0.68 % 0.44 % 0.46 % 0.81 % 0.80 % Provision for credit losses on loans and leases $ 32,368 $ 7,106 $ 17,521 (377) 53,472 Provision for credit losses - acquisition day 1 non-PCD $ — $ 10,653 $ — $ — $ — Allowance for credit losses $ 118,906 $ 117,718 $ 102,906 $ 92,522 $ 101,309 Net charge-offs $ 31,180 $ 30,152 $ 7,137 $ 8,410 $ 17,193 Net charge-offs as a percentage of average loans and leases outstanding 0.35 % 0.35 % 0.10 % 0.12 % 0.26 % Provision for credit losses on loans and leases as a percentage of net charge-offs (b) 103.81 % 23.57 % 245.50 % (4.48) % 311.01 % Allowance for credit losses as a percentage of end-of-period loans and leases outstanding (a) 1.32 % 1.31 % 1.35 % 1.35 % 1.50 % Allowance for credit losses as a percentage of nonperforming loans (a) 193.48 % 298.23 % 289.98 % 167.67 % 187.43 % Gross income that would have been recorded at original rates $ 6,717 $ 3,894 $ 1,444 $ 3,503 $ 3,733 Interest that was reflected in income 705 530 244 569 297 Net reduction to interest income due to nonaccrual $ 6,012 $ 3,364 $ 1,200 $ 2,934 $ 3,436 (a) End of period loans and nonperforming loans exclude loans held for sale.
The following is a comparison of nonperforming assets and the effects on interest due to nonaccrual loans for the period ended December 31: 2025 2024 2023 2022 2021 (dollars in thousands) Nonperforming Loans: Loans on nonaccrual basis $ 91,756 $ 61,456 $ 39,472 $ 20,193 $ 34,926 Troubled debt restructured loans on nonaccrual basis — — — 8,852 13,134 Troubled debt restructured loans on accrual basis — — — 6,442 7,120 Total nonperforming loans $ 91,756 $ 61,456 $ 39,472 $ 35,487 $ 55,180 Loans and leases past due in excess of 90 days and still accruing $ 1,288 $ 2,064 $ 9,436 $ 1,991 $ 1,606 Other real estate owned $ 990 $ 895 $ 422 $ 534 $ 642 Loans and leases outstanding at end of period $ 9,508,039 $ 8,983,754 $ 8,968,761 $ 7,642,143 $ 6,839,230 Average loans and leases outstanding $ 9,474,491 $ 9,013,742 $ 8,714,770 $ 7,172,624 $ 6,777,192 Nonperforming loans as a percentage of total loans and leases 0.97 % 0.68 % 0.44 % 0.46 % 0.81 % Provision for credit losses on loans and leases $ 29,298 $ 32,368 $ 7,106 $ 17,521 $ (377) Provision for credit losses - acquisition day 1 non-PCD $ 3,759 $ — $ 10,653 $ — $ — Allowance for credit losses $ 125,768 $ 118,906 $ 117,718 $ 102,906 $ 92,522 Net charge-offs $ 29,375 $ 31,180 $ 30,152 $ 7,137 $ 8,410 Net charge-offs as a percentage of average loans and leases outstanding 0.31 % 0.35 % 0.35 % 0.10 % 0.12 % Provision for credit losses on loans and leases as a percentage of net charge-offs (b) 99.74 % 103.81 % 23.57 % 245.50 % (4.48) % Allowance for credit losses as a percentage of end-of-period loans and leases outstanding (a) 1.32 % 1.32 % 1.31 % 1.35 % 1.35 % Allowance for credit losses as a percentage of nonperforming loans (a) 137.07 % 193.48 % 298.23 % 289.98 % 167.67 % Gross income that would have been recorded at original rates $ 6,814 $ 6,717 $ 3,894 $ 1,444 $ 3,503 Interest that was reflected in income 1,080 705 530 244 569 Net reduction to interest income due to nonaccrual $ 5,734 $ 6,012 $ 3,364 $ 1,200 $ 2,934 (a) End of period loans and nonperforming loans exclude loans held for sale.
Credit measures as of December 31, 2024 compared to December 31, 2023 reflect an increase in the level of criticized loans of $14.0 million, from $210.2 million at December 31, 2023 to $224.2 million at December 31, 2024.
Credit measures as of December 31, 2025 as compared to December 31, 2024 reflect an increase in the level of criticized loans of $43.0 million, from $224.2 million at December 31, 2024 to $267.2 million at December 31, 2025.
The average loan commitment size for the office portfolio is $1.6 million and the average outstanding balance as of December 31, 2024 is $1.1 million. Within the office portfolio, exposures over $1.0 million have an average debt service coverage ratio of 1.46x, which exceeds our internal guidelines of 1.35x to 1.40x, depending on property class.
The average loan commitment size for the office portfolio is $0.9 million and the average outstanding balance as of December 31, 2025 is $0.9 million. Within the office portfolio, exposures over $1.0 million have an average debt service coverage ratio of 1.54x, which exceeds our internal guidelines of 1.25x to 1.50x, depending on property class.
Swap fee income declined $0.6 million as a result of a decrease in new interest rate swaps entered into by our commercial loan customers compared to the prior period. Total noninterest income increased $2.6 million, or 3%, in comparison to the year ended December 31, 2023.
Swap fee income increased $0.7 million, compared to the prior period, as a result of a growth in new interest rate swaps entered into by our commercial loan customers. Total noninterest income decreased $2.4 million, or 2%, in comparison to the year ended December 31, 2024.
The allowance for credit losses includes specific allocations of $8.0 million related to nonperforming loans covering 13% of the total nonperforming balance at December 31, 2024 and specific allocations of $4.5 million covering 12% of the total nonperforming balance at December 31, 2023.
The allowance for credit losses includes specific allocations of $9.8 million related to nonperforming loans covering 11% of the total nonperforming balance at December 31, 2025 and specific allocations of $8.0 million covering 13% of the total nonperforming balance at December 31, 2024.
The allowance for credit losses was $118.9 million at December 31, 2024 or 1.32% of loans outstanding, compared to $117.7 million, or 1.31% of loans outstanding, at December 31, 2023.
The allowance for credit losses was $125.8 million at December 31, 2025, or 1.32% of loans outstanding, compared to $118.9 million, or 1.32% of loans outstanding, at December 31, 2024.
Loan and Lease Portfolio Following is a summary of our loan and lease portfolio as of December 31: 2024 2023 2022 2021 2020 Amount % Amount % Amount % Amount % Amount % (dollars in thousands) Commercial, financial, agricultural and other $ 1,677,989 19 % $ 1,543,349 17 % $ 1,211,706 16 % $ 1,173,452 17 % $ 1,555,986 23 % Real estate construction 483,384 5 597,735 7 513,101 7 494,456 7 427,221 6 Residential real estate 2,341,703 26 2,416,876 27 2,194,669 29 1,920,250 28 1,750,592 26 Commercial real estate 3,124,704 35 3,053,152 34 2,425,012 31 2,251,097 33 2,211,569 33 Loans to individuals 1,355,974 15 1,357,649 15 1,297,655 17 999,975 15 815,815 12 Total loans and leases $ 8,983,754 100 % $ 8,968,761 100 % $ 7,642,143 100 % $ 6,839,230 100 % $ 6,761,183 100 % The loan and lease portfolio totaled $9.0 billion as of December 31, 2024, reflecting growth of $15.0 million compared to December 31, 2023.
Loan and Lease Portfolio Following is a summary of our loan and lease portfolio as of December 31: 2025 2024 2023 2022 2021 Amount % Amount % Amount % Amount % Amount % (dollars in thousands) Commercial, financial, agricultural and other $ 2,044,989 22 % $ 1,677,989 19 % $ 1,543,349 17 % $ 1,211,706 16 % $ 1,173,452 17 % Real estate construction 462,786 5 483,384 5 597,735 7 513,101 7 494,456 7 Residential real estate 2,360,285 25 2,341,703 26 2,416,876 27 2,194,669 29 1,920,250 28 Commercial real estate 3,182,109 33 3,124,704 35 3,053,152 34 2,425,012 31 2,251,097 33 Loans to individuals 1,457,870 15 1,355,974 15 1,357,649 15 1,297,655 17 999,975 15 Total loans and leases $ 9,508,039 100 % $ 8,983,754 100 % $ 8,968,761 100 % $ 7,642,143 100 % $ 6,839,230 100 % The loan and lease portfolio, excluding loans held for sale, totaled $9.5 billion as of December 31, 2025, reflecting growth of $524.3 million compared to December 31, 2024.
Government-sponsored enterprises, have contractual maturities ranging from less than one year to approximately 41 years and have anticipated average lives to maturity ranging from less than three years to approximately six years. The available for sale investment portfolio amortized cost increased $129.3 million, or 11%, at December 31, 2024 compared to 2023.
Government-sponsored enterprises, have contractual maturities ranging from less than one year to approximately 42 years and have anticipated average lives to maturity ranging from less than three years to approximately six years. The available for sale investment portfolio amortized cost decreased $171.5 million, or 14%, at December 31, 2025 compared to 2024.
Nonperforming loans as a percentage of total loans increased to 0.68% at December 31, 2024 from 0.44% at December 31, 2023. The allowance to nonperforming loan ratio was 193.5% as of December 31, 2024 and 298.2% at December 31, 2023.
Nonperforming loans as a percentage of total loans increased to 0.97% at December 31, 2025 from 0.68% at December 31, 2024. The allowance to nonperforming loan ratio was 137.1% as of December 31, 2025 and 193.5% at December 31, 2024.
Uninsured amounts are estimated based on known deposit account relationships for each depositor and insurance guidelines provided by the FDIC. Short-Term Borrowings and Long-Term Debt Short-term borrowings decreased $517.7 million, or 87%, from $597.8 million at December 31, 2023 to $80.1 million at December 31, 2024.
Uninsured amounts are estimated based on known deposit account relationships for each depositor and insurance guidelines provided by the FDIC. Short-Term Borrowings and Long-Term Debt Short-term borrowings increased $67.8 million, or 85%, from $80.1 million at December 31, 2024 to $148.0 million at December 31, 2025.
Maximum capacity with CDARs is $1.7 billion. Our participation in the Certificate of Deposit Account Registry Services ("CDARS") program is part of an ALCO strategy to increase and diversify funding sources. As of December 31, 2024, the outstanding CDARS balance of $14.5 million carried an average weighted rate of 3.22% and an average original term of 357 days.
Maximum capacity with CDARs is $1.8 billion. Our participation in the Certificate of Deposit Account Registry Services ("CDARS") program is part of an ALCO strategy to increase and diversify funding sources. As of December 31, 2025, the outstanding CDARS balance of $15.0 million carried an average weighted rate of 2.93% and an average original term of 322 days.
(b) Does not include provision for credit losses on loans and leases - acquisition day 1 non-PCD. 45 Table of Contents Nonperforming loans increased $22.0 million to $61.5 million at December 31, 2024, compared to $39.5 million at December 31, 2023.
(b) Does not include provision for credit losses on loans and leases - acquisition day 1 non-PCD. 46 Table of Contents Nonperforming loans increased $30.3 million to $91.8 million at December 31, 2025, compared to $61.5 million at December 31, 2024.
Comparing December 31, 2024 to December 31, 2023, the general reserve for performing loans is 1.24% and 1.26%, respectively, of total performing loans for both periods. Reserves for individually analyzed loans increased from 11.5% of nonperforming loans at December 31, 2023 to 13.0% of nonperforming loans at December 31, 2024.
Comparing December 31, 2025 to December 31, 2024, the general reserve for performing loans is 1.22% and 1.24%, respectively, of total performing loans for both periods. Reserves for individually analyzed loans decreased from 13.0% of nonperforming loans at December 31, 2024 to 10.7% of nonperforming loans at December 31, 2025.
Government-Sponsored Enterprises: Mortgage-Backed Securities—Residential 266,587 296,432 329,267 Mortgage-Backed Securities—Commercial — 2,190 4,794 Other Government-Sponsored Enterprises 22,869 22,543 22,221 Obligations of States and Political Subdivisions 24,193 25,561 26,643 Debt Securities Issued by Foreign Governments 1,000 1,000 1,000 Total Securities Held to Maturity $ 405,639 $ 419,009 $ 461,162 The following is a schedule of the contractual maturity distribution of securities held to maturity at December 31, 2024.
Government-Sponsored Enterprises: Mortgage-Backed Securities—Residential 307,676 266,587 296,432 Mortgage-Backed Securities—Commercial — — 2,190 Other Government-Sponsored Enterprises 23,199 22,869 22,543 Obligations of States and Political Subdivisions 22,743 24,193 25,561 Debt Securities Issued by Foreign Governments 800 1,000 1,000 Total Securities Held to Maturity $ 519,422 $ 405,639 $ 419,009 The following is a schedule of the contractual maturity distribution of securities held to maturity at December 31, 2025.
Liquidity available through the Federal Reserve is a result of the FRB Borrower-in-Custody of Collateral program, which enables us to take certain loans that are not being used as collateral at the FHLB and pledge them as collateral for borrowings at the FRB.
Liquidity available through the Federal Reserve is a result of the FRB Borrower-in-Custody of Collateral program, which enables us to take certain loans that are not being used as collateral at the FHLB and pledge them as collateral for borrowings at the FRB. Refer to “Financial Condition” above for additional information concerning our deposits, loan portfolio, investment securities and borrowings.
Management believes that the allowance for credit losses is at a level deemed appropriate to absorb expected losses inherent in the loan portfolio at December 31, 2024. 38 Table of Contents A detailed analysis of our credit loss experience for the previous five years is shown below: 2024 2023 2022 2021 2020 (dollars in thousands) Loans and leases outstanding at end of year $ 8,983,754 $ 8,968,761 $ 7,642,143 $ 6,839,230 $ 6,761,183 Average loans outstanding $ 9,013,742 $ 8,714,770 $ 7,172,624 $ 6,777,192 $ 6,737,339 Balance, beginning of year $ 117,718 $ 102,906 $ 92,522 $ 101,309 $ 51,637 Day 1 allowance for credit loss on PCD acquired loans — 27,205 — — — Provision for credit losses - acquisition day 1 non-PCD — 10,653 — — — Adoption of accounting standard - ASU 2016-13 — — — — 13,393 Loans charged off: Commercial, financial, agricultural and other 15,512 19,199 2,361 7,020 6,318 Real estate construction 1,092 — — 9 — Residential real estate 483 561 339 309 1,040 Commercial real estate 8,678 6,277 2,487 1,659 4,939 Loans to individuals 9,663 7,230 4,658 4,061 6,953 Total loans charged off 35,428 33,267 9,845 13,058 19,250 Recoveries of loans previously charged off: Commercial, financial, agricultural and other 813 498 394 2,430 314 Real estate construction 6 — 9 155 26 Residential real estate 370 247 187 468 414 Commercial real estate 177 151 769 135 312 Loans to individuals 2,882 2,219 1,349 1,460 991 Total recoveries 4,248 3,115 2,708 4,648 2,057 Net charge-offs 31,180 30,152 7,137 8,410 17,193 Provision charged to expense 32,368 7,106 17,521 (377) 53,472 Balance, end of year $ 118,906 $ 117,718 $ 102,906 $ 92,522 $ 101,309 Ratios: Net charge-offs as a percentage of average loans and leases outstanding 0.35 % 0.35 % 0.10 % 0.12 % 0.26 % Allowance for credit losses as a percentage of end-of-period loans and leases outstanding 1.32 % 1.31 % 1.35 % 1.35 % 1.50 % 39 Table of Contents Noninterest Income The components of noninterest income for each year in the three-year period ended December 31 are as follows: 2024 compared to 2023 2024 2023 2022 $ Change % Change (dollars in thousands) Noninterest Income: Trust income $ 11,821 $ 10,516 $ 10,518 $ 1,305 12 % Service charges on deposit accounts 22,518 21,437 19,641 1,081 5 Insurance and retail brokerage commissions 11,546 10,929 9,968 617 6 Income from bank owned life insurance 6,361 4,875 5,459 1,486 30 Card-related interchange income 21,887 28,640 27,603 (6,753) (24) Swap fee income 885 1,519 4,685 (634) (42) Other income 9,135 8,087 9,152 1,048 13 Subtotal 84,153 86,003 87,026 (1,850) (2) Net securities (losses) gains (5,446) (103) 2 (5,343) 5,187 Gain on VISA exchange 5,664 — — 5,664 100 Gain on sale of mortgage loans 5,795 3,951 5,276 1,844 47 Gain on sale of other loans and assets 9,111 6,744 6,036 2,367 35 Derivative mark to market (46) 14 368 (60) (429) Total noninterest income $ 99,231 $ 96,609 $ 98,708 $ 2,622 3 % Noninterest income, excluding net securities (losses) gains, gain on VISA exchange, gain on sale of mortgage loans, gain on sale of other loans and assets and the derivatives mark to market, decreased $1.9 million, or 2%, in 2024.
Management believes that the allowance for credit losses is at a level deemed appropriate to absorb expected losses inherent in the loan portfolio at December 31, 2025. 39 Table of Contents A detailed analysis of our credit loss experience for the previous five years is shown below: 2025 2024 2023 2022 2021 (dollars in thousands) Loans and leases outstanding at end of year $ 9,508,039 $ 8,983,754 $ 8,968,761 $ 7,642,143 $ 6,839,230 Average loans outstanding $ 9,474,491 $ 9,013,742 $ 8,714,770 $ 7,172,624 $ 6,777,192 Balance, beginning of year $ 118,906 $ 117,718 $ 102,906 $ 92,522 $ 101,309 Day 1 allowance for credit loss on PCD acquired loans 3,560 — 27,205 — — Provision for credit losses - acquisition day 1 non-PCD 3,379 — 10,653 — — Loans charged off: Commercial, financial, agricultural and other 20,252 15,512 19,199 2,361 7,020 Real estate construction 1,294 1,092 — — 9 Residential real estate 745 483 561 339 309 Commercial real estate 7,188 8,678 6,277 2,487 1,659 Loans to individuals 8,887 9,663 7,230 4,658 4,061 Total loans charged off 38,366 35,428 33,267 9,845 13,058 Recoveries of loans previously charged off: Commercial, financial, agricultural and other 5,118 813 498 394 2,430 Real estate construction — 6 — 9 155 Residential real estate 234 370 247 187 468 Commercial real estate 217 177 151 769 135 Loans to individuals 3,422 2,882 2,219 1,349 1,460 Total recoveries 8,991 4,248 3,115 2,708 4,648 Net charge-offs 29,375 31,180 30,152 7,137 8,410 Provision charged to expense 29,298 32,368 7,106 17,521 (377) Balance, end of year $ 125,768 $ 118,906 $ 117,718 $ 102,906 $ 92,522 Ratios: Net charge-offs as a percentage of average loans and leases outstanding 0.31 % 0.35 % 0.35 % 0.10 % 0.12 % Allowance for credit losses as a percentage of end-of-period loans and leases outstanding 1.32 % 1.32 % 1.31 % 1.35 % 1.35 % 40 Table of Contents Noninterest Income The components of noninterest income for each year in the three-year period ended December 31 are as follows: 2025 compared to 2024 2025 2024 2023 $ Change % Change (dollars in thousands) Noninterest Income: Trust income $ 12,907 $ 11,821 $ 10,516 $ 1,086 9 % Service charges on deposit accounts 22,774 22,518 21,437 256 1 Insurance and retail brokerage commissions 12,652 11,546 10,929 1,106 10 Income from bank owned life insurance 6,877 6,361 4,875 516 8 Card-related interchange income 15,611 21,887 28,640 (6,276) (29) Swap fee income 1,543 885 1,519 658 74 Other income 9,604 9,135 8,087 469 5 Subtotal 81,968 84,153 86,003 (2,185) (3) Net securities losses (4,348) (5,446) (103) 1,098 (20) Gain on VISA exchange 5,146 5,664 — (518) (9) Gain on sale of mortgage loans 7,296 5,795 3,951 1,501 26 Gain on sale of other loans and assets 6,888 9,111 6,744 (2,223) (24) Derivative mark to market (126) (46) 14 (80) 174 Total noninterest income $ 96,824 $ 99,231 $ 96,609 $ (2,407) (2) % Total noninterest income (excluding net securities losses, gain on VISA exchange, gain on sale of mortgage loans, gain on sale of other loans and assets and the derivatives mark to market), decreased $2.2 million, or 3%, in 2025.
Net interest income change (12 months) for basis point movements of: -200 -100 +100 +200 (dollars in thousands) December 31, 2024 ($) $ (8,351) $ (4,213) $ 5,101 $ 9,080 December 31, 2024 (%) (2.07) % (1.05) % 1.27 % 2.25 % December 31, 2023 ($) $ (9,867) $ (4,504) $ 6,215 $ 11,091 December 31, 2023 (%) (2.53) % (1.16) % 1.59 % 2.84 % The following table represents the potential sensitivity of our annual net interest income to immediate changes in interest rates versus if rates remained unchanged and there are no changes in balance sheet categories.
Net interest income change (12 months) for basis point movements of: -200 -100 +100 +200 (dollars in thousands) December 31, 2025 ($) $ (1,761) $ (979) $ 4,114 $ 8,173 December 31, 2025 (%) (0.40) % (0.22) % 0.95 % 1.88 % December 31, 2024 ($) $ (8,351) $ (4,213) $ 5,101 $ 9,080 December 31, 2024 (%) (2.07) % (1.05) % 1.27 % 2.25 % The following table represents the potential sensitivity of our annual net interest income to immediate changes in interest rates versus if rates remained unchanged and there are no changes in balance sheet categories.
Government Agencies: Mortgage-Backed Securities—Residential $ 1,586 $ 1,781 $ 2,008 Mortgage-Backed Securities—Commercial 89,404 69,502 75,229 Obligations of U.S.
Government Agencies: Mortgage-Backed Securities—Residential $ 1,379 $ 1,586 $ 1,781 Mortgage-Backed Securities—Commercial 163,625 89,404 69,502 Obligations of U.S.
Government-Sponsored Enterprises: Mortgage-Backed Securities—Residential 413,434 559,769 527,777 Other Government-Sponsored Enterprises 1,000 1,000 1,000 Obligations of States and Political Subdivisions 8,510 9,226 9,482 Corporate Securities 62,475 51,886 32,010 Total Securities Available for Sale $ 1,267,747 $ 1,138,425 $ 898,702 As of December 31, 2024, securities available for sale had a fair value of $1.1 billion.
Government-Sponsored Enterprises: Mortgage-Backed Securities—Residential 336,493 413,434 559,769 Other Government-Sponsored Enterprises 1,000 1,000 1,000 Obligations of States and Political Subdivisions 7,560 8,510 9,226 Corporate Securities 46,969 62,475 51,886 Total Securities Available for Sale $ 1,096,232 $ 1,267,747 $ 1,138,425 As of December 31, 2025, securities available for sale had a fair value of $1.0 billion.
Time deposits of $250 thousand or more had remaining maturities as follows as of the end of each year in the two-year period ended December 31: 2024 2023 Amount % Amount % (dollars in thousands) 3 months or less $ 215,806 47 % $ 70,122 24 % Over 3 months through 6 months 101,101 22 62,981 22 Over 6 months through 12 months 125,863 27 107,144 37 Over 12 months 17,081 4 48,508 17 Total $ 459,851 100 % $ 288,755 100 % The estimated total amount of uninsured deposits was $2.6 billion and $2.5 billion at December 31, 2024 and 2023, respectively, of which $0.7 billion were secured by pledged investment securities or letters of credit at December 31, 2024 and 2023.
Time deposits of $250 thousand or more had remaining maturities as follows as of the end of each year in the two-year period ended December 31: 2025 2024 Amount % Amount % (dollars in thousands) 3 months or less $ 210,514 49 % $ 215,806 47 % Over 3 months through 6 months 142,435 33 101,101 22 Over 6 months through 12 months 74,259 17 125,863 27 Over 12 months 5,209 1 17,081 4 Total $ 432,417 100 % $ 459,851 100 % The estimated total amount of uninsured deposits was $2.9 billion and $2.6 billion at December 31, 2025 and 2024, respectively, of which $0.8 billion and $0.7 billion were secured by pledged investment securities or letters of credit at December 31, 2025 and 2024, respectively.
The following table reconciles interest income in the Consolidated Statements of Income to net interest income adjusted to a fully taxable equivalent basis for the periods presented: For the Years Ended December 31, 2024 2023 2022 (dollars in thousands) Interest income per Consolidated Statements of Income $ 600,463 $ 529,998 $ 329,953 Adjustment to fully taxable equivalent basis 1,347 1,237 1,049 Interest income adjusted to fully taxable equivalent basis (non-GAAP) 601,810 531,235 331,002 Interest expense 221,571 144,322 17,732 Net interest income adjusted to fully taxable equivalent basis (non-GAAP) $ 380,239 $ 386,913 $ 313,270 35 Table of Contents The following table provides information regarding the average balances and yields or rates on interest-earning assets and interest-bearing liabilities for the periods ended December 31: Average Balance Sheets and Net Interest Analysis 2024 2023 2022 Average Balance Income / Expense (a) Yield or Rate Average Balance Income / Expense (a) Yield or Rate Average Balance Income / Expense (a) Yield or Rate (dollars in thousands) Assets Interest-earning assets: Interest-bearing deposits with banks $ 164,339 $ 9,071 5.52 % $ 176,146 $ 9,491 5.39 % $ 188,370 $ 1,722 0.91 % Tax-free investment securities 19,965 530 2.65 21,485 578 2.69 23,060 606 2.63 Taxable investment securities 1,516,847 49,688 3.28 1,239,369 29,340 2.37 1,355,836 25,545 1.88 Loans and leases, net of unearned income (b)(c)(e) 9,013,742 542,521 6.02 8,714,770 491,826 5.64 7,172,624 303,129 4.23 Total interest-earning assets 10,714,893 601,810 5.62 10,151,770 531,235 5.23 8,739,890 331,002 3.79 Noninterest-earning assets: Cash 111,997 112,157 111,554 Allowance for credit losses (122,867) (132,046) (94,912) Other assets 950,943 959,972 818,701 Total noninterest-earning assets 940,073 940,083 835,343 Total Assets $ 11,654,966 $ 11,091,853 $ 9,575,233 Liabilities and Shareholders’ Equity Interest-bearing liabilities: Interest-bearing demand deposits (d) $ 1,907,627 $ 34,155 1.79 % $ 1,959,595 $ 25,652 1.31 % $ 1,596,197 $ 1,376 0.09 % Savings deposits (d) 3,728,926 89,852 2.41 3,548,587 54,847 1.55 3,374,638 4,145 0.12 Time deposits 1,549,999 67,025 4.32 972,735 31,907 3.28 352,622 1,193 0.34 Short-term borrowings 444,453 20,439 4.60 439,556 21,747 4.95 144,834 1,999 1.38 Long-term debt 186,550 10,100 5.41 186,687 10,169 5.45 181,724 9,019 4.96 Total interest-bearing liabilities 7,817,555 221,571 2.83 7,107,160 144,322 2.03 5,650,015 17,732 0.31 Noninterest-bearing liabilities and shareholders’ equity: Noninterest-bearing demand deposits (d) 2,298,065 2,552,596 2,708,580 Other liabilities 173,426 205,224 147,871 Shareholders’ equity 1,365,920 1,226,873 1,068,767 Total noninterest-bearing funding sources 3,837,411 3,984,693 3,925,218 Total Liabilities and Shareholders’ Equity $ 11,654,966 $ 11,091,853 $ 9,575,233 Net Interest Income and Net Yield on Interest-Earning Assets $ 380,239 3.55 % $ 386,913 3.81 % $ 313,270 3.58 % (a) Income on interest-earning assets has been computed on a fully taxable equivalent basis using the federal income tax statutory rate of 21%.
The following table reconciles interest income in the Consolidated Statements of Income to net interest income adjusted to a fully taxable equivalent basis for the periods presented: For the Years Ended December 31, 2025 2024 2023 (dollars in thousands) Interest income per Consolidated Statements of Income $ 632,688 $ 600,463 $ 529,998 Adjustment to fully taxable equivalent basis 1,382 1,347 1,237 Interest income adjusted to fully taxable equivalent basis (non-GAAP) 634,070 601,810 531,235 Interest expense 206,601 221,571 144,322 Net interest income adjusted to fully taxable equivalent basis (non-GAAP) $ 427,469 $ 380,239 $ 386,913 36 Table of Contents The following table provides information regarding the average balances and yields or rates on interest-earning assets and interest-bearing liabilities for the periods ended December 31: Average Balance Sheets and Net Interest Analysis 2025 2024 2023 Average Balance Income / Expense (a) Yield or Rate Average Balance Income / Expense (a) Yield or Rate Average Balance Income / Expense (a) Yield or Rate (dollars in thousands) Assets Interest-earning assets: Interest-bearing deposits with banks $ 56,166 $ 2,654 4.73 % $ 164,339 $ 9,071 5.52 % $ 176,146 $ 9,491 5.39 % Tax-free investment securities 17,680 460 2.60 19,965 530 2.65 21,485 578 2.69 Taxable investment securities 1,579,540 56,958 3.61 1,516,847 49,688 3.28 1,239,369 29,340 2.37 Loans and leases, net of unearned income (b)(c)(d) 9,474,491 573,998 6.06 9,013,742 542,521 6.02 8,714,770 491,826 5.64 Total interest-earning assets 11,127,877 634,070 5.70 10,714,893 601,810 5.62 10,151,770 531,235 5.23 Noninterest-earning assets: Cash 106,569 111,997 112,157 Allowance for credit losses (128,990) (122,867) (132,046) Other assets 950,699 950,943 959,972 Total noninterest-earning assets 928,278 940,073 940,083 Total Assets $ 12,056,155 $ 11,654,966 $ 11,091,853 Liabilities and Shareholders’ Equity Interest-bearing liabilities: Interest-bearing demand deposits $ 1,897,654 $ 28,077 1.48 % $ 1,907,627 $ 34,155 1.79 % $ 1,959,595 $ 25,652 1.31 % Savings deposits 4,075,057 95,050 2.33 3,728,926 89,852 2.41 3,548,587 54,847 1.55 Time deposits 1,763,299 66,945 3.80 1,549,999 67,025 4.32 972,735 31,907 3.28 Short-term borrowings 95,322 3,494 3.67 444,453 20,439 4.60 439,556 21,747 4.95 Long-term debt 262,371 13,035 4.97 186,550 10,100 5.41 186,687 10,169 5.45 Total interest-bearing liabilities 8,093,703 206,601 2.55 7,817,555 221,571 2.83 7,107,160 144,322 2.03 Noninterest-bearing liabilities and shareholders’ equity: Noninterest-bearing demand deposits 2,328,689 2,298,065 2,552,596 Other liabilities 132,792 173,426 205,224 Shareholders’ equity 1,500,971 1,365,920 1,226,873 Total noninterest-bearing funding sources 3,962,452 3,837,411 3,984,693 Total Liabilities and Shareholders’ Equity $ 12,056,155 $ 11,654,966 $ 11,091,853 Net Interest Income and Net Yield on Interest-Earning Assets $ 427,469 3.84 % $ 380,239 3.55 % $ 386,913 3.81 % (a) Income on interest-earning assets has been computed on a fully taxable equivalent basis using the federal income tax statutory rate of 21%.
Net interest income change (12 months) for basis point movements of: -200 -100 +100 +200 (dollars in thousands) December 31, 2024 ($) $ (28,123) $ (13,449) $ 13,690 $ 25,374 December 31, 2024 (%) (6.98) % (3.34) % 3.40 % 6.30 % December 31, 2023 ($) $ (38,890) $ (17,930) $ 18,545 $ 34,788 December 31, 2023 (%) (9.97) % (4.60) % 4.76 % 8.92 % 52 Table of Contents The Company evaluates its potential interest rate sensitivity by utilizing several interest rate scenarios that incorporate both rising and declining rates.
Net interest income change (12 months) for basis point movements of: -200 -100 +100 +200 (dollars in thousands) December 31, 2025 ($) $ (9,798) $ (4,118) $ 13,061 $ 25,334 December 31, 2025 (%) (2.25) % (0.95) % 3.00 % 5.82 % December 31, 2024 ($) $ (28,123) $ (13,449) $ 13,690 $ 25,374 December 31, 2024 (%) (6.98) % (3.34) % 3.40 % 6.30 % The Company evaluates its potential interest rate sensitivity by utilizing several interest rate scenarios that incorporate both rising and declining rates.
Offsetting these gains are $5.4 million in losses recognized on the sale of $75.1 million in available for sale securities, which were sold in order to reinvest into higher yielding investments. 40 Table of Contents Noninterest Expense The components of noninterest expense for each year in the three-year period ended December 31 are as follows: 2024 compared to 2023 2024 2023 2022 $ Change % Change (dollars in thousands) Noninterest Expense: Salaries and employee benefits $ 149,287 $ 142,871 $ 126,031 $ 6,416 4 % Net occupancy 19,783 19,221 18,037 562 3 Furniture and equipment 17,453 17,308 15,582 145 1 Data processing 15,582 15,010 13,922 572 4 Advertising and promotion 5,535 5,713 5,031 (178) (3) Pennsylvania shares tax 5,422 4,364 4,447 1,058 24 Intangible amortization 5,024 4,983 3,196 41 1 Other professional fees and services 5,533 5,919 4,894 (386) (7) FDIC insurance 5,973 6,260 2,871 (287) (5) Other operating expenses 35,350 34,389 30,748 961 3 Subtotal 264,942 256,038 224,759 8,904 3 Loss on sale or write-down of assets 451 204 343 247 121 Litigation and operational losses 4,592 4,641 2,834 (49) (1) Loss on early redemption of subordinated debt 369 — — 369 — Merger and acquisition related 391 9,034 1,702 (8,643) (96) Total noninterest expense $ 270,745 $ 269,917 $ 229,638 $ 828 0 % Total noninterest expense increased $0.8 million compared to the year ended December 31, 2023.
Offsetting these gains are $4.3 million and $5.4 million in losses recognized on the sale available for sale securities for 2025 and 2024, respectively, which were sold in order to reinvest into higher yielding investments. 41 Table of Contents Noninterest Expense The components of noninterest expense for each year in the three-year period ended December 31 are as follows: 2025 compared to 2024 2025 2024 2023 $ Change % Change (dollars in thousands) Noninterest Expense: Salaries and employee benefits $ 163,981 $ 149,287 $ 142,871 $ 14,694 10 % Net occupancy 20,714 19,783 19,221 931 5 Furniture and equipment 18,161 17,453 17,308 708 4 Data processing 16,359 15,582 15,010 777 5 Advertising and promotion 6,447 5,535 5,713 912 16 Pennsylvania shares tax 4,495 5,422 4,364 (927) (17) Intangible amortization 5,503 5,024 4,983 479 10 Other professional fees and services 6,892 5,533 5,919 1,359 25 FDIC insurance 6,117 5,973 6,260 144 2 Other operating expenses 38,201 35,350 34,389 2,851 8 Subtotal 286,870 264,942 256,038 21,928 8 Loss on sale or write-down of assets 654 451 204 203 45 Litigation and operational losses 2,925 4,592 4,641 (1,667) (36) Loss on early redemption of subordinated debt — 369 — (369) — Merger and acquisition related 4,379 391 9,034 3,988 1,020 Total noninterest expense $ 294,828 $ 270,745 $ 269,917 $ 24,083 9 % Total noninterest expense increased $24.1 million compared to the year ended December 31, 2024.